|
CrossAmerica Partners LP (CAPL) Évaluation DCF
US | Energy | Oil & Gas Refining & Marketing | NYSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
CrossAmerica Partners LP (CAPL) Bundle
Vous cherchez à déterminer la valeur intrinsèque de CrossAmerica Partners LP? Notre calculatrice (CAPL) DCF intègre des données réelles avec des fonctionnalités de personnalisation complètes, vous permettant d'ajuster les prévisions et d'améliorer vos stratégies d'investissement.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,932.3 | 3,579.3 | 4,967.4 | 4,386.3 | 398.3 | 419.6 | 442.1 | 465.7 | 490.6 | 516.9 |
| Revenue Growth, % | 0 | 85.23 | 38.78 | -11.7 | -90.92 | 5.35 | 5.35 | 5.35 | 5.35 | 5.35 |
| EBITDA | 175.3 | 111.9 | 178.2 | 160.5 | 42.7 | 25.3 | 26.7 | 28.1 | 29.6 | 31.2 |
| EBITDA, % | 9.07 | 3.13 | 3.59 | 3.66 | 10.72 | 6.03 | 6.03 | 6.03 | 6.03 | 6.03 |
| Depreciation | 59.6 | 70.2 | 77.8 | 76.4 | 76.0 | 23.0 | 24.3 | 25.5 | 26.9 | 28.4 |
| Depreciation, % | 3.09 | 1.96 | 1.57 | 1.74 | 19.08 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| EBIT | 115.7 | 41.8 | 100.4 | 84.1 | -33.3 | 2.3 | 2.4 | 2.5 | 2.7 | 2.8 |
| EBIT, % | 5.99 | 1.17 | 2.02 | 1.92 | -8.36 | 0.54682 | 0.54682 | 0.54682 | 0.54682 | 0.54682 |
| Total Cash | .5 | 7.6 | 16.1 | 5.0 | 3.4 | 1.3 | 1.3 | 1.4 | 1.5 | 1.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 29.5 | 34.5 | 31.6 | 31.6 | 31.6 | 9.9 | 10.4 | 11.0 | 11.6 | 12.2 |
| Account Receivables, % | 1.52 | 0.96333 | 0.6355 | 0.72093 | 7.93 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 |
| Inventories | 23.3 | 46.1 | 47.3 | 52.3 | 63.2 | 17.2 | 18.1 | 19.1 | 20.1 | 21.2 |
| Inventories, % | 1.2 | 1.29 | 0.95234 | 1.19 | 15.86 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 |
| Accounts Payable | 65.6 | 68.8 | 78.4 | 69.0 | 74.0 | 22.7 | 23.9 | 25.2 | 26.5 | 28.0 |
| Accounts Payable, % | 3.39 | 1.92 | 1.58 | 1.57 | 18.57 | 5.41 | 5.41 | 5.41 | 5.41 | 5.41 |
| Capital Expenditure | -37.1 | -41.9 | -30.4 | -34.6 | -26.3 | -9.3 | -9.8 | -10.3 | -10.9 | -11.5 |
| Capital Expenditure, % | -1.92 | -1.17 | -0.611 | -0.78946 | -6.61 | -2.22 | -2.22 | -2.22 | -2.22 | -2.22 |
| Tax Rate, % | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 | -18.05 |
| EBITAT | 124.9 | 49.1 | 96.6 | 74.8 | -39.3 | 2.2 | 2.3 | 2.5 | 2.6 | 2.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 160.4 | 52.7 | 155.5 | 102.0 | 4.5 | 32.3 | 16.6 | 17.4 | 18.4 | 19.4 |
| WACC, % | 7.35 | 7.35 | 7.27 | 7.12 | 7.35 | 7.29 | 7.29 | 7.29 | 7.29 | 7.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 86.1 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 20 | |||||||||
| Terminal Value | 311 | |||||||||
| Present Terminal Value | 219 | |||||||||
| Enterprise Value | 305 | |||||||||
| Net Debt | 905 | |||||||||
| Equity Value | -600 | |||||||||
| Diluted Shares Outstanding, MM | 38 | |||||||||
| Equity Value Per Share | -15.73 |
What You Will Receive
- Pre-Filled Financial Model: CrossAmerica Partners LP’s actual data allows for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Repeatable: Designed for adaptability, enabling ongoing use for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for CrossAmerica Partners LP (CAPL).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to CAPL.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to CrossAmerica Partners LP (CAPL).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for streamlined analysis.
How It Works
- 1. Access the Template: Download and open the Excel file containing CrossAmerica Partners LP’s (CAPL) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Scenarios: Evaluate different forecasts to understand various valuation possibilities.
- 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.
Why Choose This Calculator for CrossAmerica Partners LP (CAPL)?
- Designed for Industry Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
- Comprehensive Data: Historical and projected financials for CrossAmerica Partners LP (CAPL) preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Intuitive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and apply them using real-world data related to CrossAmerica Partners LP (CAPL).
- Academics: Integrate industry-standard models into your coursework or research focused on CrossAmerica Partners LP (CAPL).
- Investors: Validate your investment hypotheses and evaluate valuation scenarios for CrossAmerica Partners LP (CAPL).
- Analysts: Enhance your efficiency with a ready-made, customizable DCF model tailored for CrossAmerica Partners LP (CAPL).
- Small Business Owners: Discover insights into the analytical processes used for large public entities like CrossAmerica Partners LP (CAPL).
What the Template Contains
- Preloaded CAPL Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.